Terraced E17 4 beds 2 baths

Markhouse Road, London E17

London, England · E17

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£31,353

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£83,152

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,892	£30,340	£30,795	£31,565	£32,355	£154,948
Total Expenses	£23,116	£23,173	£23,229	£23,316	£23,406	£116,241
Profit Before Tax	£6,776	£7,167	£7,566	£8,249	£8,948	£38,707
Profit After Tax	£5,489	£5,805	£6,129	£6,682	£7,248	£31,353
Change In Property Value	£6	£12,200	£21,777	£28,979	£20,189	£83,152
Net Return	£5,495	£18,005	£27,906	£35,661	£27,437	£114,504
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change